Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.17% first-year return on $159k initial cash invested.
-20.17%
Cash On Cash
2.46%
Cap Rate
0.38
DSCR
$2,763
Rent
-$2,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $5,443 expenses = $2,680 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,763
Total Expenses
$5,443
Mortgage P&I
148%
$4,097
Property Taxes
12%
$332
Home Insurance
10%
$271
HOA
1%
$25
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0